ROOMY 3 BEDROOM VILLA FOR SALE IN KUTA
📍 Kuta Legian•3 Beds•3 Bed / 4 Bath•Leasehold (10 years)
SHORT LEASE
Property Details
LocationKuta Legian
Bedrooms3
Beds / Baths3 Bed / 4 Bath
Land Size600 m²
Building Size450 m²
TenureLeasehold — 10 yrs remaining
Price / Bedroom$73,061
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$175/night
Occupancy (area estimate)65%
Gross Revenue (annual)$41,519
Standard Expenses (40%)−$16,608
Net Revenue$24,911
Lease Depreciation (223,454 ÷ 10 yrs)−$22,345
Estimated Net Yield1.4%
Not financial advice. This is an automated stress-test using area-average nightly rates and estimated occupancy — not actual rental data for this specific property. All assumptions are shown above. Verify independently before investing. Read our full methodology →
Asking Price
$223,454
USD
Stress-Tested Net Yield
1.4%
Price / m² (land)$372
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.